|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,007.00M | 3,115.00M | 3,233.00M | | 2,934.00M | 3,025.00M | 3,142.00M | | | | | 3,140.00M | 3,140.00M | 3,090.00M | 3,265.00M | 3,159.00M | 3,133.00M | 3,087.00M | 3,106.00M | 2,965.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | 529.00M | 1,437.00M | | 830.00M | 828.00M | 825.00M | | | | | | 882.00M | 1,010.00M | 2,203.00M | | 885.00M | 460.00M | 446.00M | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,507.00M | 2,586.00M | 1,796.00M | | 2,104.00M | 2,197.00M | 2,317.00M | | | | | | 2,258.00M | 2,080.00M | 1,062.00M | | 2,248.00M | 2,627.00M | 2,660.00M | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -1.00M | | | 2,737.00M | 2,741.00M | 2,832.00M | | | | | | 2,829.00M | 3,222.00M | 107.00M | | 2,547.00M | -148.00M | 164.00M | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,693.00M | 2,775.00M | 2,809.00M | | 2,815.00M | 2,821.00M | 2,913.00M | | | | | | 2,902.00M | 3,295.00M | 2,987.00M | | 2,621.00M | 2,844.00M | 2,656.00M | |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.00M | 340.00M | -873.00M | | 119.00M | 204.00M | 229.00M | | | | | | 238.00M | -205.00M | -324.00M | | 512.00M | 243.00M | -886.00M | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.00M | 340.00M | -873.00M | 53.00M | 119.00M | 204.00M | 229.00M | 6.00M | 40.00M | -33.00M | 193.00M | 233.00M | 238.00M | -205.00M | -324.00M | 286.00M | 512.00M | 243.00M | -886.00M | 278.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -219.00M | -216.00M | -219.00M | | -218.00M | -217.00M | -206.00M | | | | | | -216.00M | -216.00M | -217.00M | | -214.00M | -216.00M | -221.00M | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | | | | | 78.00M | 180.00M | | | | | | 26.00M | | | | 138.00M | -33.00M | -8.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 154.00M | 221.00M | 53.00M | -98.00M | 70.00M | 325.00M | 6.00M | 40.00M | -33.00M | 193.00M | 22.00M | 50.00M | -419.00M | 64.00M | 67.00M | 438.00M | -2.00M | 221.00M | 64.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 10.00M | -172.00M | 23.00M | 200.00M | 70.00M | -286.00M | 26.00M | 38.00M | 19.00M | 107.00M | 28.00M | 24.00M | -64.00M | 208.00M | 42.00M | 118.00M | -173.00M | 61.00M | 89.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 144.00M | 316.00M | 30.00M | -298.00M | | 446.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | -13.00M | -355.00M | -28.00M | 25.00M | 282.00M | 171.00M | 160.00M | -25.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | -4.00M | | 1.00M | 5.00M | 3.00M | | | | | | 2.00M | 2.00M | 3.00M | | 2.00M | 4.00M | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 33.00M | 44.00M | 31.00M | 28.00M | 42.00M | 31.00M | 31.00M | 40.00M | 39.00M | 39.00M | 35.00M | 39.00M | 36.00M | 42.00M | 38.00M | 38.00M | 41.00M | 50.00M | 33.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 144.00M | 393.00M | 30.00M | -298.00M | | 611.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | 160.00M | -25.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 144.00M | 393.00M | 30.00M | -298.00M | | 611.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | 160.00M | -25.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 144.00M | 393.00M | 30.00M | -298.00M | | 611.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | 160.00M | -25.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 144.00M | 393.00M | 30.00M | -298.00M | | 611.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | 160.00M | -25.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29 | 1.13 | 3.10 | 30.00 | -2.31 | | 4.74 | -20.00 | 2.00 | -52.00 | 0.66 | -6.00 | 0.20 | -2.68 | -1.09 | 25.00 | 2.39 | 1.28 | 1.20 | -25.00 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28 | 1.10 | 3.01 | 0.23 | -2.31 | | 4.70 | -0.15 | 0.02 | -0.40 | 0.66 | -0.05 | 0.20 | -2.68 | -1.09 | 0.19 | 2.37 | 1.26 | 1.19 | -0.19 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.07M | 127.08M | 126.75M | 1.00M | 129.10M | 129.14M | 128.81M | 1.00M | 1.00M | 1.00M | 130.45M | 1.00M | 132.34M | 132.38M | 132.10M | 1.00M | 133.76M | 133.79M | 133.56M | 1.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.74M | 130.89M | 130.60M | 127.82M | 129.10M | 129.14M | 130.06M | 129.69M | 130.66M | 130.70M | 130.45M | 131.27M | 132.34M | 132.38M | 132.10M | 132.88M | 134.88M | 135.19M | 135.01M | 134.42M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.00M | 340.00M | -873.00M | 22.00M | -304.00M | -48.00M | 229.00M | -48.00M | -39.00M | -94.00M | 193.00M | -43.00M | 29.00M | -351.00M | -324.00M | -10.00M | 512.00M | 243.00M | -886.00M | -26.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.00M | 216.00M | 217.00M | 218.00M | 219.00M | 215.00M | 217.00M | 221.00M | 214.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.34% | 6.49% | -77.83% | 43.40% | -204.08% | 100.00% | -88.00% | 433.33% | 95.00% | -57.58% | 55.44% | 127.27% | 48.00% | 15.27% | 325.00% | 62.69% | 26.94% | 8,650.00% | 27.60% | 139.06% |